ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 2.05B | 1.63B | 1.96B | 964.00M | 1.01B | |
Marketable Securities | | | 34.00M | 33.00M | 14.00M | 9.00M | 11.00M | |
Receivables | | | 2.69B | 3.79B | 4.99B | 3.51B | 2.27B | |
Inventories | | | 377.00M | 319.00M | 536.00M | 204.00M | 139.00M | |
Other Current Assets | | | 1.14B | 2.06B | 3.63B | 3.90B | 520.00M | |
Total Current Assets | | | 6.30B | 7.83B | 11.14B | 8.59B | 3.95B | |
|
Non-Current Assets | |
---|
PPE Net | | | 6.79B | 6.64B | 6.16B | 5.59B | 5.16B | |
Investments And Advances | | | 101.00M | 97.00M | 103.00M | 97.00M | 53.00M | |
Goodwill | | | N/A | 846.00M | 844.00M | 746.00M | 426.00M | |
Intangibles | | | 3.73B | 2.78B | 2.67B | 2.38B | 2.31B | |
Other Non-Current Assets | | | 713.00M | 602.00M | 449.00M | 611.00M | 321.00M | |
Total Non-Current Assets | | | 11.33B | 10.97B | 10.23B | 9.42B | 8.27B | |
|
TOTAL ASSETS | | | 17.63B | 18.80B | 21.37B | 18.01B | 12.23B | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 533.00M | 775.00M | 1.02B | 746.00M | 588.00M | |
Accrued Expenses | | | N/A | 53.00M | 49.00M | 46.00M | 44.00M | |
Accounts Payable | | | 2.77B | 4.10B | 5.48B | 2.89B | 1.55B | |
Other Current Liabilities | | | 1.58B | 2.09B | 3.13B | 4.47B | 830.00M | |
Total Current Liabilities | | | 4.89B | 7.02B | 9.69B | 8.15B | 3.01B | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 5.56B | 5.58B | 5.87B | 4.32B | 3.91B | |
Other Non-Current Liabilities | | | 1.24B | 1.40B | 1.35B | 1.24B | 1.19B | |
Total Non-Current Liabilities | | | 7.35B | 7.54B | 7.78B | 6.10B | 5.68B | |
|
TOTAL LIABILITIES | | | 12.24B | 14.56B | 17.47B | 14.25B | 8.69B | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | 3.75B | 2.58B | 2.24B | 2.10B | 1.97B | |
Minority Interest | | | 555.00M | 562.00M | 568.00M | 543.00M | 579.00M | |
Common Shares | | | 1.63B | 1.63B | 1.63B | 1.63B | 1.63B | |
Treasury Stock | | | N/A | N/A | N/A | 0.00 | -54.00M | |
Other Shareholders' Equity | | | 9.00M | 30.00M | 30.00M | 28.00M | -6.00M | |
Shares Outstanding | | | 3.13B | 3.13B | 3.13B | 3.13B | 3.11B | |
Tangible Book Value per Share | | | 0.53 | 0.19 | 0.12 | 0.20 | 0.26 | |
Total Shareholders' Equity | | | 5.38B | 4.24B | 3.90B | 3.76B | 3.54B | |
|
TOTAL LIABILITIES AND EQUITY | | | 17.63B | 18.80B | 21.37B | 18.01B | 12.23B | |
|
Statistics | |
---|
Debt/Equity | | | 1.03 | 1.32 | 1.50 | 1.15 | 1.11 | |
Current Ratio | | | 1.29 | 1.11 | 1.15 | 1.05 | 1.31 | |
Return On Assets (ROA) | | | 7.86% | 3.51% | 1.88% | 2.80% | 2.98% | |
Return On Equity (ROE) | | | 25.74% | 15.54% | 10.28% | 13.40% | 10.29% | |
Return On Invested Capital (ROIC) | | | 10.88% | 5.70% | 3.74% | 4.44% | 3.96% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 13.01% | 6.64% | 4.50% | 4.92% | 4.46% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 20.01% | 10.35% | 7.05% | 7.59% | 6.69% | |